investorscraft@gmail.com

Intrinsic Value of Chipotle Mexican Grill, Inc. (CMG)

Previous Close$57.07
Intrinsic Value
Upside potential
Previous Close
$57.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chipotle Mexican Grill, Inc. operates in the fast-casual dining sector, specializing in Mexican-inspired cuisine. The company generates revenue primarily through company-owned restaurant sales, with a focus on fresh, customizable ingredients and a streamlined service model. Chipotle distinguishes itself through its 'Food With Integrity' ethos, emphasizing sustainably sourced proteins and organic produce, which appeals to health-conscious and environmentally aware consumers. Its vertically integrated supply chain enhances cost control and quality consistency. The brand holds a dominant position in the fast-casual segment, competing with both traditional quick-service restaurants and higher-end dining concepts. Chipotle’s digital ordering capabilities and loyalty program further strengthen its market positioning, driving repeat business and customer engagement. The company continues to expand its footprint, targeting suburban and urban markets with a disciplined growth strategy.

Revenue Profitability And Efficiency

Chipotle reported revenue of $11.3 billion for FY 2024, with net income reaching $1.53 billion, reflecting robust top-line growth and disciplined cost management. Diluted EPS stood at $1.11, supported by strong operating cash flow of $2.11 billion. Capital expenditures totaled $594 million, indicating continued investment in new store openings and digital infrastructure. The company’s operating margin remains industry-leading, driven by operational efficiency and pricing power.

Earnings Power And Capital Efficiency

Chipotle demonstrates strong earnings power, with consistent profitability and high returns on invested capital. The company’s capital-light model, combined with high unit-level economics, allows for efficient reinvestment in growth initiatives. Operating cash flow significantly exceeds capital expenditures, providing ample liquidity for expansion and shareholder returns. The absence of a dividend suggests a focus on reinvesting cash flows into high-return opportunities.

Balance Sheet And Financial Health

Chipotle maintains a solid balance sheet, with $749 million in cash and equivalents and total debt of $4.54 billion. The debt level is manageable given the company’s strong cash flow generation and low leverage ratio. The financial structure supports ongoing growth initiatives while retaining flexibility for strategic investments or potential share repurchases.

Growth Trends And Dividend Policy

Chipotle’s growth is driven by new store openings, digital sales growth, and same-store sales increases. The company has not instituted a dividend, opting instead to reinvest profits into expansion and technology enhancements. Comparable sales growth remains a key metric, supported by menu innovation and operational execution. The long-term growth trajectory appears sustainable, given the company’s scalable model and untapped market potential.

Valuation And Market Expectations

Chipotle trades at a premium valuation, reflecting its strong growth prospects and industry-leading margins. Market expectations are high, with investors anticipating continued same-store sales growth and margin expansion. The stock’s performance is closely tied to execution on digital initiatives and new unit economics, with limited downside protection from dividends or buybacks.

Strategic Advantages And Outlook

Chipotle’s strategic advantages include its brand strength, supply chain efficiency, and digital capabilities. The outlook remains positive, with opportunities for market share gains and margin improvement. Risks include labor cost inflation and competitive pressures, but the company’s differentiated positioning and operational discipline provide a solid foundation for long-term success.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount